[BONIA] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -13.37%
YoY- -37.09%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 260,809 283,712 453,092 446,316 583,325 631,330 686,487 -14.88%
PBT 24,022 8,251 37,188 30,080 46,109 51,090 60,254 -14.19%
Tax -3,772 -5,267 -12,885 -8,378 -14,094 -15,907 -19,950 -24.22%
NP 20,250 2,984 24,303 21,702 32,015 35,183 40,304 -10.82%
-
NP to SH 16,706 3,102 19,735 16,197 25,748 27,477 34,893 -11.54%
-
Tax Rate 15.70% 63.83% 34.65% 27.85% 30.57% 31.14% 33.11% -
Total Cost 240,559 280,728 428,789 424,614 551,310 596,147 646,183 -15.17%
-
Net Worth 375,137 374,132 380,856 370,599 435,051 428,224 403,655 -1.21%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 13,989 7,762 4,018 - - - 10,100 5.57%
Div Payout % 83.74% 250.23% 20.36% - - - 28.95% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 375,137 374,132 380,856 370,599 435,051 428,224 403,655 -1.21%
NOSH 201,571 201,571 201,571 806,287 806,287 807,971 807,311 -20.63%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.76% 1.05% 5.36% 4.86% 5.49% 5.57% 5.87% -
ROE 4.45% 0.83% 5.18% 4.37% 5.92% 6.42% 8.64% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 129.76 148.54 229.55 55.40 72.40 78.14 85.03 7.29%
EPS 8.31 1.62 10.00 2.01 3.20 3.40 4.32 11.50%
DPS 6.96 4.06 2.04 0.00 0.00 0.00 1.25 33.09%
NAPS 1.8664 1.9588 1.9295 0.46 0.54 0.53 0.50 24.52%
Adjusted Per Share Value based on latest NOSH - 806,287
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 129.39 140.75 224.78 221.42 289.39 313.20 340.57 -14.88%
EPS 8.29 1.54 9.79 8.04 12.77 13.63 17.31 -11.53%
DPS 6.94 3.85 1.99 0.00 0.00 0.00 5.01 5.57%
NAPS 1.8611 1.8561 1.8894 1.8385 2.1583 2.1244 2.0025 -1.21%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.965 0.84 1.00 0.22 0.505 0.58 0.705 -
P/RPS 0.74 0.57 0.44 0.40 0.70 0.74 0.83 -1.89%
P/EPS 11.61 51.72 10.00 10.94 15.80 17.06 16.31 -5.50%
EY 8.61 1.93 10.00 9.14 6.33 5.86 6.13 5.82%
DY 7.21 4.84 2.04 0.00 0.00 0.00 1.77 26.34%
P/NAPS 0.52 0.43 0.52 0.48 0.94 1.09 1.41 -15.30%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 26/02/20 28/02/19 27/02/18 27/02/17 25/02/16 -
Price 2.04 0.785 0.85 0.245 0.515 0.68 0.665 -
P/RPS 1.57 0.53 0.37 0.44 0.71 0.87 0.78 12.35%
P/EPS 24.54 48.34 8.50 12.19 16.11 20.00 15.39 8.07%
EY 4.07 2.07 11.76 8.21 6.21 5.00 6.50 -7.49%
DY 3.41 5.18 2.39 0.00 0.00 0.00 1.88 10.42%
P/NAPS 1.09 0.40 0.44 0.53 0.95 1.28 1.33 -3.25%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment